[SDRED] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annual (Unaudited) Result
Revenue	354,452	345,999	234,430	164,070	260,640	107,495	137,759	17.04%
YoY %	2.44%	47.59%	42.88%	-37.05%	142.47%	-21.97%	-	-
Horiz. %	257.30%	251.16%	170.17%	119.10%	189.20%	78.03%	100.00%	-
PBT	61,985	44,366	27,949	21,228	107,910	21,958	25,544	15.90%
YoY %	39.71%	58.74%	31.66%	-80.33%	391.44%	-14.04%	-	-
Horiz. %	242.66%	173.68%	109.42%	83.10%	422.45%	85.96%	100.00%	-
Tax	-16,271	-14,198	-9,986	-3,987	-10,786	1,124	-9,192	9.97%
YoY %	-14.60%	-42.18%	-150.46%	63.04%	-1,059.61%	112.23%	-	-
Horiz. %	177.01%	154.46%	108.64%	43.37%	117.34%	-12.23%	100.00%	-
NP	45,714	30,168	17,963	17,241	97,124	23,082	16,352	18.67%
YoY %	51.53%	67.95%	4.19%	-82.25%	320.78%	41.16%	-	-
Horiz. %	279.56%	184.49%	109.85%	105.44%	593.96%	141.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,714	30,168	17,963	17,241	97,124	23,082	16,352	18.67%
YoY %	51.53%	67.95%	4.19%	-82.25%	320.78%	41.16%	-	-
Horiz. %	279.56%	184.49%	109.85%	105.44%	593.96%	141.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.25%	32.00%	35.73%	18.78%	10.00%	-5.12%	35.98%	-
YoY %	-17.97%	-10.44%	90.26%	87.80%	295.31%	-114.23%	-	-
Horiz. %	72.96%	88.94%	99.31%	52.20%	27.79%	-14.23%	100.00%	-
Total Cost	308,738	315,831	216,467	146,829	163,516	84,413	121,407	16.81%
YoY %	-2.25%	45.90%	47.43%	-10.21%	93.71%	-30.47%	-	-
Horiz. %	254.30%	260.14%	178.30%	120.94%	134.68%	69.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	605,569	568,393	503,914	495,008	481,273	387,101	362,298	8.93%
YoY %	6.54%	12.80%	1.80%	2.85%	24.33%	6.85%	-	-
Horiz. %	167.15%	156.89%	139.09%	136.63%	132.84%	106.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	9,587	7,973	6,384	-	-	4,685	4,599	13.01%
YoY %	20.24%	24.89%	0.00%	-	-	1.87%	-	-
Horiz. %	208.46%	173.36%	138.81%	-	-	101.87%	100.00%	-
Div Payout %	20.97%	26.43%	35.54%	-	-	20.30%	28.13%	-
YoY %	-20.66%	-25.63%	0.00%	-	-	-27.84%	-	-
Horiz. %	74.55%	93.96%	126.34%	-	-	72.16%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	605,569	568,393	503,914	495,008	481,273	387,101	362,298	8.93%
YoY %	6.54%	12.80%	1.80%	2.85%	24.33%	6.85%	-	-
Horiz. %	167.15%	156.89%	139.09%	136.63%	132.84%	106.85%	100.00%	-
NOSH	426,127	426,369	425,639	425,703	426,169	425,948	425,833	0.01%
YoY %	-0.06%	0.17%	-0.02%	-0.11%	0.05%	0.03%	-	-
Horiz. %	100.07%	100.13%	99.95%	99.97%	100.08%	100.03%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	12.90%	8.72%	7.66%	10.51%	37.26%	21.47%	11.87%	-
YoY %	47.94%	13.84%	-27.12%	-71.79%	73.54%	80.88%	-	-
Horiz. %	108.68%	73.46%	64.53%	88.54%	313.90%	180.88%	100.00%	-
ROE	7.55%	5.31%	3.56%	3.48%	20.18%	5.96%	4.51%	-
YoY %	42.18%	49.16%	2.30%	-82.76%	238.59%	32.15%	-	-
Horiz. %	167.41%	117.74%	78.94%	77.16%	447.45%	132.15%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	83.18	81.15	55.08	38.54	61.16	25.24	32.35	17.02%
YoY %	2.50%	47.33%	42.92%	-36.98%	142.31%	-21.98%	-	-
Horiz. %	257.13%	250.85%	170.26%	119.13%	189.06%	78.02%	100.00%	-
EPS	10.73	7.08	4.22	4.05	22.79	5.42	3.84	18.66%
YoY %	51.55%	67.77%	4.20%	-82.23%	320.48%	41.15%	-	-
Horiz. %	279.43%	184.38%	109.90%	105.47%	593.49%	141.15%	100.00%	-
DPS	2.25	1.87	1.50	0.00	0.00	1.10	1.08	12.99%
YoY %	20.32%	24.67%	0.00%	0.00%	0.00%	1.85%	-	-
Horiz. %	208.33%	173.15%	138.89%	0.00%	0.00%	101.85%	100.00%	-
NAPS	1.4211	1.3331	1.1839	1.1628	1.1293	0.9088	0.8508	8.91%
YoY %	6.60%	12.60%	1.81%	2.97%	24.26%	6.82%	-	-
Horiz. %	167.03%	156.69%	139.15%	136.67%	132.73%	106.82%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 425,925
RPS	83.18	81.20	55.01	38.50	61.16	25.23	32.33	17.04%
YoY %	2.44%	47.61%	42.88%	-37.05%	142.41%	-21.96%	-	-
Horiz. %	257.28%	251.16%	170.15%	119.08%	189.17%	78.04%	100.00%	-
EPS	10.73	7.08	4.22	4.05	22.79	5.42	3.84	18.66%
YoY %	51.55%	67.77%	4.20%	-82.23%	320.48%	41.15%	-	-
Horiz. %	279.43%	184.38%	109.90%	105.47%	593.49%	141.15%	100.00%	-
DPS	2.25	1.87	1.50	0.00	0.00	1.10	1.08	12.99%
YoY %	20.32%	24.67%	0.00%	0.00%	0.00%	1.85%	-	-
Horiz. %	208.33%	173.15%	138.89%	0.00%	0.00%	101.85%	100.00%	-
NAPS	1.4211	1.3339	1.1825	1.1616	1.1294	0.9084	0.8502	8.93%
YoY %	6.54%	12.80%	1.80%	2.85%	24.33%	6.85%	-	-
Horiz. %	167.15%	156.89%	139.08%	136.63%	132.84%	106.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.70	0.82	0.55	0.39	0.73	0.73	0.38	-
P/RPS	0.84	1.01	1.00	1.01	1.19	2.89	1.17	-5.36%
YoY %	-16.83%	1.00%	-0.99%	-15.13%	-58.82%	147.01%	-	-
Horiz. %	71.79%	86.32%	85.47%	86.32%	101.71%	247.01%	100.00%	-
P/EPS	6.53	11.59	13.03	9.63	3.20	13.47	9.90	-6.69%
YoY %	-43.66%	-11.05%	35.31%	200.94%	-76.24%	36.06%	-	-
Horiz. %	65.96%	117.07%	131.62%	97.27%	32.32%	136.06%	100.00%	-
EY	15.33	8.63	7.67	10.38	31.22	7.42	10.11	7.17%
YoY %	77.64%	12.52%	-26.11%	-66.75%	320.75%	-26.61%	-	-
Horiz. %	151.63%	85.36%	75.87%	102.67%	308.80%	73.39%	100.00%	-
DY	3.21	2.28	2.73	0.00	0.00	1.51	2.84	2.06%
YoY %	40.79%	-16.48%	0.00%	0.00%	0.00%	-46.83%	-	-
Horiz. %	113.03%	80.28%	96.13%	0.00%	0.00%	53.17%	100.00%	-
P/NAPS	0.49	0.62	0.46	0.34	0.65	0.80	0.45	1.42%
YoY %	-20.97%	34.78%	35.29%	-47.69%	-18.75%	77.78%	-	-
Horiz. %	108.89%	137.78%	102.22%	75.56%	144.44%	177.78%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	25/05/10	26/05/09	20/05/08	22/05/07	24/05/06	-
Price	0.70	0.76	0.52	0.50	0.69	0.90	0.39	-
P/RPS	0.84	0.94	0.94	1.30	1.13	3.57	1.21	-5.89%
YoY %	-10.64%	0.00%	-27.69%	15.04%	-68.35%	195.04%	-	-
Horiz. %	69.42%	77.69%	77.69%	107.44%	93.39%	295.04%	100.00%	-
P/EPS	6.53	10.74	12.32	12.35	3.03	16.61	10.16	-7.09%
YoY %	-39.20%	-12.82%	-0.24%	307.59%	-81.76%	63.48%	-	-
Horiz. %	64.27%	105.71%	121.26%	121.56%	29.82%	163.48%	100.00%	-
EY	15.33	9.31	8.12	8.10	33.03	6.02	9.85	7.64%
YoY %	64.66%	14.66%	0.25%	-75.48%	448.67%	-38.88%	-	-
Horiz. %	155.63%	94.52%	82.44%	82.23%	335.33%	61.12%	100.00%	-
DY	3.21	2.46	2.88	0.00	0.00	1.22	2.77	2.48%
YoY %	30.49%	-14.58%	0.00%	0.00%	0.00%	-55.96%	-	-
Horiz. %	115.88%	88.81%	103.97%	0.00%	0.00%	44.04%	100.00%	-
P/NAPS	0.49	0.57	0.44	0.43	0.61	0.99	0.46	1.05%
YoY %	-14.04%	29.55%	2.33%	-29.51%	-38.38%	115.22%	-	-
Horiz. %	106.52%	123.91%	95.65%	93.48%	132.61%	215.22%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 09:30:00

ADX

10 Mins

SELL

2024-06-26 09:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

641

PTRANS

PERAK TRANSIT BERHAD

624

DNEX

DAGANG NEXCHANGE BERHAD

614

NOTION

NOTION VTEC BHD

604

HLIND

HONG LEONG INDUSTRIES BHD

599

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

GENTING

GENTING BHD

399

PBBANK

PUBLIC BANK BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More